24.23
Revenue₹B
18.68
20.49
21.56
23.73
25.16
27.47
29.32
31.18
34.06
37.13
26.99
8.09%
8.07%
65
22.41
Revenue growth%
30.53
31.52
32.75
33.06
36.01
36.05
38.52
37.89
38.70
40.80
27.64
38.52
36.03
41
5.82
Gross margin%
23.88
22.61
22.86
21.28
23.71
22.20
23.60
26.42
25.98
23.13
7.14
23.60
23.36
39
29.36
Operating margin%
24.66
23.57
23.88
26.21
29.08
31.70
28.87
30.71
27.85
27.46
4.94
28.87
27.65
33
6.71
Net margin%
22.73
23.76
24.73
22.27
21.18
23.55
25.73
27.38
28.39
25.78
13.19
25.78
24.25
60
15.78
P/E ratio (avg)x
23.36
23.58
23.00
25.52
27.84
25.92
26.14
29.06
26.69
28.54
13.29
26.69
26.03
29
37.08
EV/EBITx
20.35
20.07
22.97
25.30
30.17
30.90
37.41
39.32
41.40
43.13
22.34
39.32
30.54
11
28.90
FCF yield (avg)%
15.62
13.37
11.98
9.44
10.12
10.71
11.05
12.01
13.92
15.83
14.41
12.01
11.99
55
4.75
FCF margin%
2.71
4.30
4.66
2.82
0.95
0.59
1.59
0.40
0.51
0.40
8.32
0.51
1.27
93
0.137
FCF / Net incomex
1.038
0.938
0.835
0.787
0.798
0.793
0.739
0.703
0.761
0.789
1.530
0.761
0.791
5
4.45
ROIC%
3.08
5.67
6.81
3.89
4.51
6.79
6.77
9.49
10.68
12.40
7.15
9.49
6.78
59
28.69
Return on equity%
17.42
16.90
19.73
21.91
22.32
20.55
19.73
20.14
17.30
19.78
3.83
19.78
19.75
40
11.22
Return on assets%
23.31
22.19
24.54
24.96
23.47
22.08
24.88
24.00
23.19
21.51
17.62
23.19
23.39
24
2.70
EPS₹
5.68
5.34
4.99
4.95
5.33
4.68
4.75
4.58
4.56
4.30
2.97
(4.19%)
(3.65%)
—
4.10
EPS growth%
0.46
2.01
1.39
0.40
0.40
0.40
2.24
3.27
2.08
2.56
17.10
2.24
1.70
30
5.37
Bookvalue per sh₹
13.93
14.51
16.38
17.00
18.18
18.96
18.66
22.12
25.15
29.23
2.64
9.96%
7.73%
—
8.25
FCF per share₹
1.32
1.34
1.22
1.33
1.45
1.44
1.40
1.47
1.48
1.34
2.08
(1.53%)
(0.74%)
—
6.48
Dividend per sh₹
5.74
5.88
5.99
5.67
6.34
6.83
7.01
6.77
7.34
7.88
8.02
4.47%
4.85%
—
4.18
Div yield (avg)%
17.08
14.36
14.90
14.70
13.02
15.50
13.32
10.58
9.31
7.88
25.10
10.58
13.84
30
27.70
Payout ratio%
25.68
22.84
22.52
22.50
20.28
22.53
19.61
18.47
19.04
19.39
23.24
19.39
21.39
81
1.120
Shares (diluted)B
1.173
1.100
1.060
1.189
1.176
1.211
1.388
1.343
1.300
1.219
1.132
0.71%
(0.07%)
73
6.87
Buyback yield%
3.22
1.82
4.10
2.33
4.03
6.23
8.84
10.54
11.14
10.42
27.24
10.42
5.17
46
1.208
D/E ratiox
1.691
1.626
1.602
1.501
1.590
1.481
1.477
1.637
1.805
1.957
1.229
1.637
1.614
53
28.85
Enterprise value₹B
8.591
8.207
8.451
9.600
9.134
10.39
11.57
11.61
13.09
12.93
35.91
7.20%
5.36%
39
26.27
LT debt₹B
26.10
23.90
24.02
24.40
21.40
18.56
18.33
16.96
18.20
15.81
22.78
(5.87%)
(5.21%)
72
Revenue
₹37.13B
8.07%
1.00×
Cost of revenue
₹25.99B
8.07%
1.00×
Operating expenses
₹5.854B
7.65%
0.96×
Goodwill & intangibles
17.19%
Spread over hurdle
(4.94%)